| Revenue | DKK 2,1M | +0% |
| EBITDA | DKK 348K | -12% |
| Net profit | DKK 242K | -21% |
| Total assets | DKK 814K | -16% |
| Equity | DKK 317K | -15% |
| Employees | 3 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 961 | 997 | 1.164 | 1.390 | 1.347 | 1.125 | 1.313 | 837 | 168 | 629 | 2.057 | 2.065 |
| Staff expenses | -802 | -827 | -905 | -923 | -1.156 | -967 | -1.061 | -559 | -215 | -391 | -1.660 | -1.718 |
| EBITDA | 159 | 169 | 259 | 467 | 192 | 159 | 251 | 278 | -47 | 238 | 397 | 348 |
| Depreciation & amort. | -35 | -35 | -35 | -35 | -35 | -0 | -22 | -34 | -0 | -0 | -15 | -45 |
| EBIT | 124 | 135 | 224 | 432 | 157 | 159 | 229 | 244 | -47 | 238 | 382 | 303 |
| Net financials | -1 | -3 | 3 | -4 | -1 | 0 | -8 | -5 | -2 | 3 | 11 | 8 |
| Profit before tax | 123 | 131 | 227 | 428 | 156 | 159 | 221 | 239 | -49 | 241 | 393 | 310 |
| Tax | 29 | 30 | 50 | 95 | 37 | 37 | 49 | 53 | -11 | 53 | 86 | 69 |
| Net profit | 95 | 101 | 177 | 333 | 119 | 122 | 172 | 186 | -38 | 188 | 307 | 242 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 557 | 571 | 778 | 1.047 | 917 | 837 | 1.300 | 623 | 210 | 640 | 971 | 814 |
| Equity | 406 | 412 | 487 | 720 | 564 | 586 | 458 | 394 | 55 | 243 | 375 | 317 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 118 | 136 | 276 | 286 | 333 | 234 | 820 | 193 | 149 | 397 | 588 | 491 |
| Total debt | 118 | 136 | 276 | 286 | 333 | 234 | 820 | 193 | 149 | 397 | 588 | 491 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BD Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Karbo Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Individual | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Danner Henriksen | Management | 0 companies |